Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $113k initial cash invested.
-8.19%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$2,960
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$3,734
Mortgage P&I
89%
$2,647
Property Taxes
4%
$128
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14790 Rosemary Ave, Moreno Valley, CA 92553 | $2,795 | 4 | 2 | 1437 | 3.1 mi |
12320 Yuma Ct, Moreno Valley, CA 92557 | $2,900 | 4 | 2 | 1471 | 3.6 mi |
14041 Shayna St, Moreno Valley, CA 92555 | $3,100 | 4 | 2 | 1725 | 1.6 mi |
14070 Carina St, Moreno Valley, CA 92555 | $3,100 | 4 | 2 | 1725 | 1.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality